Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.11% first-year return on $112k initial cash invested.
-14.11%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,941
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $4,254 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$4,254
Mortgage P&I
76%
$2,226
Property Taxes
13%
$394
Home Insurance
5%
$158
HOA
2%
$64
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735